The Discounted Cash Flow (DCF) valuation of Walmart Inc (WMT) is 123.08 USD. With the latest stock price at 101.77 USD, the upside of Walmart Inc based on DCF is 20.9%.
Based on the latest price of 101.77 USD and our DCF valuation, Walmart Inc (WMT) is a buy. buying Walmart stocks now will result in a potential gain of 20.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 88.61 - 203.56 | 123.08 |
| Upside | -12.9% - 100.0% | 20.9% |